Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TANDLÆGE MAJA GLAVAS ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.5% 0.5% 0.5% 0.5% 0.5% 0.5% 0.5% 0.5%   Bankruptcy risk   2.7% 3.7% 2.8% 2.6% 2.2% 1.1% 6.0% 6.0%   Credit score (0-100)   62 53 59 60 65 83 39 39   Credit rating   BBB BBB BBB BBB BBB A BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 37.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,362 2,016 2,222 2,415 2,229 2,498 0.0 0.0   EBITDA   293 152 220 385 542 735 0.0 0.0   EBIT   46.7 -98.0 4.5 170 327 514 0.0 0.0   Pre-tax profit (PTP)   -190.2 -208.1 -94.0 84.8 206.9 390.0 0.0 0.0   Net earnings   -150.1 -164.2 -75.2 64.3 159.6 302.6 0.0 0.0   Pre-tax profit without non-rec. items   -190 -208 -94.0 84.8 207 390 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   954 857 576 471 365 334 0.0 0.0   Shareholders equity total   -124 -288 -363 -299 -139 163 113 113   Interest-bearing liabilities   3,508 3,347 2,980 2,771 2,439 2,009 1,723 1,723   Balance sheet total (assets)   3,692 3,440 3,044 2,808 2,590 2,553 1,837 1,837   Net Debt   3,508 3,340 2,975 2,769 2,437 1,886 1,723 1,723     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   2,362 2,016 2,222 2,415 2,229 2,498 0.0 0.0   Gross profit growth   -20.8% -14.6% 10.2% 8.7% -7.7% 12.1% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,692 3,440 3,044 2,808 2,590 2,553 1,837 1,837   Balance sheet change%   -4.0% -6.8% -11.5% -7.7% -7.8% -1.4% -28.1% 0.0%   Added value   292.9 152.5 219.8 385.3 542.2 734.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -492 -458 -606 -431 -431 -362 -334 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   2.0% -4.9% 0.2% 7.0% 14.7% 20.6% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   1.4% -2.4% 0.2% 5.5% 11.4% 19.6% 0.0% 0.0%   ROI %   1.9% -2.6% 0.2% 6.2% 12.7% 22.1% 0.0% 0.0%   ROE %   -8.1% -4.6% -2.3% 2.2% 5.9% 22.0% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   -3.2% -7.7% -10.7% -9.6% -5.1% 6.4% 6.2% 6.2%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   1,197.7% 2,190.4% 1,353.4% 718.6% 449.6% 256.6% 0.0% 0.0%   Gearing %   -2,834.7% -1,162.4% -820.8% -927.3% -1,752.8% 1,229.2% 1,519.2% 1,519.2%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.3% 3.4% 3.2% 3.3% 4.8% 5.7% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.1 0.1 0.1 0.1 0.1 0.5 0.0 0.0   Current Ratio   0.1 0.1 0.1 0.1 0.1 0.6 0.0 0.0   Cash and cash equivalent   0.0 6.9 5.5 2.0 2.0 123.4 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -2,217.7 -2,309.4 -2,134.4 -2,023.8 -1,789.8 -213.1 -861.6 -861.6   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0